Highlights

[NICE] QoQ TTM Result on 2011-09-30 [#0]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 22-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
30-Sep-2011
Profit Trend QoQ -     -10.54%    YoY -     467.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 25,665 23,368 21,690 20,090 18,857 17,978 17,913 27.12%
  QoQ % 9.83% 7.74% 7.96% 6.54% 4.89% 0.36% -
  Horiz. % 143.28% 130.45% 121.09% 112.15% 105.27% 100.36% 100.00%
PBT -1,084 -743 -374 5,628 6,344 7,346 5,873 -
  QoQ % -45.90% -98.66% -106.65% -11.29% -13.64% 25.08% -
  Horiz. % -18.46% -12.65% -6.37% 95.83% 108.02% 125.08% 100.00%
Tax -20 -81 -80 -88 -105 -84 -84 -61.62%
  QoQ % 75.31% -1.25% 9.09% 16.19% -25.00% 0.00% -
  Horiz. % 23.81% 96.43% 95.24% 104.76% 125.00% 100.00% 100.00%
NP -1,104 -824 -454 5,540 6,239 7,262 5,789 -
  QoQ % -33.98% -81.50% -108.19% -11.20% -14.09% 25.44% -
  Horiz. % -19.07% -14.23% -7.84% 95.70% 107.77% 125.44% 100.00%
NP to SH -676 -691 -365 5,583 6,241 7,264 5,791 -
  QoQ % 2.17% -89.32% -106.54% -10.54% -14.08% 25.44% -
  Horiz. % -11.67% -11.93% -6.30% 96.41% 107.77% 125.44% 100.00%
Tax Rate - % - % - % 1.56 % 1.66 % 1.14 % 1.43 % -
  QoQ % 0.00% 0.00% 0.00% -6.02% 45.61% -20.28% -
  Horiz. % 0.00% 0.00% 0.00% 109.09% 116.08% 79.72% 100.00%
Total Cost 26,769 24,192 22,144 14,550 12,618 10,716 12,124 69.64%
  QoQ % 10.65% 9.25% 52.19% 15.31% 17.75% -11.61% -
  Horiz. % 220.79% 199.54% 182.65% 120.01% 104.07% 88.39% 100.00%
Net Worth 11,317 11,203 11,987 15,599 11,230 11,019 11,199 0.70%
  QoQ % 1.02% -6.54% -23.16% 38.91% 1.92% -1.61% -
  Horiz. % 101.05% 100.03% 107.03% 139.29% 100.27% 98.39% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 11,317 11,203 11,987 15,599 11,230 11,019 11,199 0.70%
  QoQ % 1.02% -6.54% -23.16% 38.91% 1.92% -1.61% -
  Horiz. % 101.05% 100.03% 107.03% 139.29% 100.27% 98.39% 100.00%
NOSH 43,529 43,090 42,812 60,000 43,194 42,380 43,076 0.70%
  QoQ % 1.02% 0.65% -28.65% 38.91% 1.92% -1.61% -
  Horiz. % 101.05% 100.03% 99.39% 139.29% 100.27% 98.39% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -4.30 % -3.53 % -2.09 % 27.58 % 33.09 % 40.39 % 32.32 % -
  QoQ % -21.81% -68.90% -107.58% -16.65% -18.07% 24.97% -
  Horiz. % -13.30% -10.92% -6.47% 85.33% 102.38% 124.97% 100.00%
ROE -5.97 % -6.17 % -3.04 % 35.79 % 55.57 % 65.92 % 51.71 % -
  QoQ % 3.24% -102.96% -108.49% -35.59% -15.70% 27.48% -
  Horiz. % -11.55% -11.93% -5.88% 69.21% 107.46% 127.48% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 58.96 54.23 50.66 33.48 43.66 42.42 41.58 26.24%
  QoQ % 8.72% 7.05% 51.31% -23.32% 2.92% 2.02% -
  Horiz. % 141.80% 130.42% 121.84% 80.52% 105.00% 102.02% 100.00%
EPS -1.55 -1.60 -0.85 9.31 14.45 17.14 13.44 -
  QoQ % 3.13% -88.24% -109.13% -35.57% -15.69% 27.53% -
  Horiz. % -11.53% -11.90% -6.32% 69.27% 107.51% 127.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2600 0.2600 0.2800 0.2600 0.2600 0.2600 0.2600 -
  QoQ % 0.00% -7.14% 7.69% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 107.69% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.65 3.33 3.09 2.86 2.68 2.56 2.55 27.04%
  QoQ % 9.61% 7.77% 8.04% 6.72% 4.69% 0.39% -
  Horiz. % 143.14% 130.59% 121.18% 112.16% 105.10% 100.39% 100.00%
EPS -0.10 -0.10 -0.05 0.79 0.89 1.03 0.82 -
  QoQ % 0.00% -100.00% -106.33% -11.24% -13.59% 25.61% -
  Horiz. % -12.20% -12.20% -6.10% 96.34% 108.54% 125.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0161 0.0159 0.0171 0.0222 0.0160 0.0157 0.0159 0.84%
  QoQ % 1.26% -7.02% -22.97% 38.75% 1.91% -1.26% -
  Horiz. % 101.26% 100.00% 107.55% 139.62% 100.63% 98.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.2300 0.3400 0.4000 0.4400 0.2300 0.1500 0.1700 -
P/RPS 0.39 0.63 0.79 1.31 0.53 0.35 0.41 -3.28%
  QoQ % -38.10% -20.25% -39.69% 147.17% 51.43% -14.63% -
  Horiz. % 95.12% 153.66% 192.68% 319.51% 129.27% 85.37% 100.00%
P/EPS -14.81 -21.20 -46.92 4.73 1.59 0.88 1.26 -
  QoQ % 30.14% 54.82% -1,091.97% 197.48% 80.68% -30.16% -
  Horiz. % -1,175.40% -1,682.54% -3,723.81% 375.40% 126.19% 69.84% 100.00%
EY -6.75 -4.72 -2.13 21.15 62.82 114.27 79.08 -
  QoQ % -43.01% -121.60% -110.07% -66.33% -45.02% 44.50% -
  Horiz. % -8.54% -5.97% -2.69% 26.75% 79.44% 144.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.88 1.31 1.43 1.69 0.88 0.58 0.65 22.40%
  QoQ % -32.82% -8.39% -15.38% 92.05% 51.72% -10.77% -
  Horiz. % 135.38% 201.54% 220.00% 260.00% 135.38% 89.23% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 22/05/12 23/02/12 22/11/11 24/08/11 06/05/11 23/02/11 -
Price 0.1400 0.3400 0.4000 0.4400 0.3200 0.2000 0.1700 -
P/RPS 0.24 0.63 0.79 1.31 0.73 0.47 0.41 -30.05%
  QoQ % -61.90% -20.25% -39.69% 79.45% 55.32% 14.63% -
  Horiz. % 58.54% 153.66% 192.68% 319.51% 178.05% 114.63% 100.00%
P/EPS -9.01 -21.20 -46.92 4.73 2.21 1.17 1.26 -
  QoQ % 57.50% 54.82% -1,091.97% 114.03% 88.89% -7.14% -
  Horiz. % -715.08% -1,682.54% -3,723.81% 375.40% 175.40% 92.86% 100.00%
EY -11.09 -4.72 -2.13 21.15 45.15 85.70 79.08 -
  QoQ % -134.96% -121.60% -110.07% -53.16% -47.32% 8.37% -
  Horiz. % -14.02% -5.97% -2.69% 26.75% 57.09% 108.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 1.31 1.43 1.69 1.23 0.77 0.65 -11.64%
  QoQ % -58.78% -8.39% -15.38% 37.40% 59.74% 18.46% -
  Horiz. % 83.08% 201.54% 220.00% 260.00% 189.23% 118.46% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers